Nifty
:
25377.55
Sensex
:
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)
Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

NTC Industries Ltd.

Cigarettes/Tobacco

Rating :
N/A

BSE: 526723 | NSE: Not Listed

NSE BSE
207.8
18-Sep-2024
  • Open
  • High
  • Low
  • Previous Close
  •  207.8
  •  207.8
  •  207.8
  •  203.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1461
  •  303595
  •  280.55
  •  81.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 248.20
  • 79.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 293.80
  • N/A
  • 2.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.90%
  • 8.90%
  • 23.59%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 1.59%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.31
  • 14.65
  • 10.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.17
  • 29.38
  • -10.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.06
  • 2.79
  • -17.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.66
  • 10.50
  • 16.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.15
  • 1.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.79
  • 8.13
  • 10.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
8.40
12.93
-35.03%
13.65
11.06
23.42%
8.18
9.66
-15.32%
10.66
18.36
-41.94%
Expenses
5.95
10.07
-40.91%
11.99
8.88
35.02%
10.23
9.15
11.80%
8.48
15.17
-44.10%
EBITDA
2.46
2.85
-13.68%
1.66
2.18
-23.85%
-2.05
0.51
-
2.18
3.18
-31.45%
EBIDTM
29.20%
22.06%
12.18%
19.68%
-25.08%
5.26%
20.45%
17.34%
Other Income
0.76
1.86
-59.14%
1.75
-0.79
-
1.94
1.08
79.63%
1.90
1.29
47.29%
Interest
0.91
0.09
911.11%
0.14
0.12
16.67%
0.11
0.09
22.22%
0.12
0.10
20.00%
Depreciation
0.40
0.50
-20.00%
0.52
0.51
1.96%
0.53
0.51
3.92%
0.55
0.52
5.77%
PBT
1.90
4.13
-54.00%
-2.06
0.75
-
1.24
0.98
26.53%
3.41
3.86
-11.66%
Tax
0.38
0.65
-41.54%
0.55
1.89
-70.90%
-0.02
-0.25
-
0.47
0.56
-16.07%
PAT
1.52
3.48
-56.32%
-2.61
-1.14
-
1.26
1.23
2.44%
2.93
3.30
-11.21%
PATM
18.11%
26.91%
-19.12%
-10.34%
15.43%
12.71%
27.52%
18.00%
EPS
1.28
2.91
-56.01%
-2.19
-0.96
-
1.06
1.03
2.91%
2.46
2.77
-11.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
40.89
42.13
49.42
31.20
28.78
21.27
21.73
23.83
23.02
18.32
25.11
Net Sales Growth
-21.38%
-14.75%
58.40%
8.41%
35.31%
-2.12%
-8.81%
3.52%
25.66%
-27.04%
 
Cost Of Goods Sold
15.32
18.89
27.48
11.16
7.73
5.20
6.64
7.94
7.34
3.26
10.85
Gross Profit
25.57
23.24
21.94
20.04
21.05
16.07
15.10
15.89
15.68
15.06
14.25
GP Margin
62.53%
55.16%
44.39%
64.23%
73.14%
75.55%
69.49%
66.68%
68.11%
82.21%
56.75%
Total Expenditure
36.65
37.49
42.81
23.13
18.50
19.99
16.89
17.75
16.56
12.98
22.56
Power & Fuel Cost
-
3.26
2.45
0.95
0.74
0.64
0.51
0.90
0.92
0.83
1.26
% Of Sales
-
7.74%
4.96%
3.04%
2.57%
3.01%
2.35%
3.78%
4.00%
4.53%
5.02%
Employee Cost
-
3.36
3.33
3.29
3.46
3.71
4.06
4.44
4.15
4.40
3.79
% Of Sales
-
7.98%
6.74%
10.54%
12.02%
17.44%
18.68%
18.63%
18.03%
24.02%
15.09%
Manufacturing Exp.
-
3.26
4.09
2.71
1.88
3.74
1.76
1.55
0.89
1.18
1.34
% Of Sales
-
7.74%
8.28%
8.69%
6.53%
17.58%
8.10%
6.50%
3.87%
6.44%
5.34%
General & Admin Exp.
-
0.88
1.06
0.83
0.66
0.75
0.82
1.25
1.37
0.72
1.28
% Of Sales
-
2.09%
2.14%
2.66%
2.29%
3.53%
3.77%
5.25%
5.95%
3.93%
5.10%
Selling & Distn. Exp.
-
2.84
3.31
3.49
2.58
5.46
2.72
1.23
1.54
2.26
3.59
% Of Sales
-
6.74%
6.70%
11.19%
8.96%
25.67%
12.52%
5.16%
6.69%
12.34%
14.30%
Miscellaneous Exp.
-
4.99
1.08
0.69
1.46
0.49
0.40
0.44
0.35
0.33
3.59
% Of Sales
-
11.84%
2.19%
2.21%
5.07%
2.30%
1.84%
1.85%
1.52%
1.80%
1.79%
EBITDA
4.25
4.64
6.61
8.07
10.28
1.28
4.84
6.08
6.46
5.34
2.55
EBITDA Margin
10.39%
11.01%
13.38%
25.87%
35.72%
6.02%
22.27%
25.51%
28.06%
29.15%
10.16%
Other Income
6.35
7.45
4.67
5.84
4.40
5.66
9.94
4.63
3.79
3.29
1.91
Interest
1.28
0.45
0.46
0.29
0.73
1.30
1.79
2.25
3.32
4.28
0.92
Depreciation
2.00
2.10
2.04
2.04
1.91
1.92
1.89
1.89
1.85
1.81
1.11
PBT
4.49
9.54
8.79
11.58
12.04
3.73
11.10
6.57
5.08
2.54
2.43
Tax
1.38
1.66
2.47
2.57
4.00
1.19
2.49
0.99
1.26
0.82
0.10
Tax Rate
30.73%
24.67%
28.10%
22.19%
33.22%
21.29%
22.43%
21.15%
24.80%
32.28%
4.12%
PAT
3.10
5.06
6.32
9.01
8.04
4.41
8.62
3.68
3.82
1.72
2.33
PAT before Minority Interest
3.10
5.06
6.32
9.01
8.04
4.41
8.62
3.68
3.82
1.72
2.33
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.58%
12.01%
12.79%
28.88%
27.94%
20.73%
39.67%
15.44%
16.59%
9.39%
9.28%
PAT Growth
-54.88%
-19.94%
-29.86%
12.06%
82.31%
-48.84%
134.24%
-3.66%
122.09%
-26.18%
 
EPS
2.61
4.25
5.31
7.57
6.76
3.71
7.24
3.09
3.21
1.45
1.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
102.61
88.84
82.58
70.89
56.83
53.95
45.82
41.89
34.66
32.94
Share Capital
11.94
11.94
11.94
11.94
10.75
10.75
10.75
10.75
10.75
10.75
Total Reserves
90.67
76.89
70.63
58.95
46.08
43.20
35.07
31.14
23.91
22.19
Non-Current Liabilities
4.30
5.06
4.56
4.01
6.89
11.62
16.50
20.39
12.45
3.64
Secured Loans
0.02
0.05
0.00
0.00
2.51
7.52
0.07
16.07
8.16
0.00
Unsecured Loans
0.00
2.00
2.00
2.00
2.00
2.00
14.22
2.00
2.00
2.00
Long Term Provisions
2.69
3.05
3.01
2.69
3.31
3.07
3.15
3.28
3.06
2.29
Current Liabilities
64.14
25.85
21.78
30.51
23.28
16.51
20.11
20.54
32.04
44.38
Trade Payables
3.43
1.87
1.71
7.47
2.98
0.78
2.00
3.37
1.99
2.08
Other Current Liabilities
12.03
11.83
10.72
14.94
13.62
11.90
12.36
12.34
10.36
13.41
Short Term Borrowings
46.29
4.52
3.79
2.48
2.50
2.38
3.06
2.62
18.01
27.89
Short Term Provisions
2.39
7.62
5.56
5.61
4.18
1.45
2.68
2.20
1.67
0.99
Total Liabilities
171.05
119.75
108.92
105.41
87.00
82.08
82.43
82.82
79.15
80.96
Net Block
9.03
8.47
28.92
28.07
29.75
31.08
33.88
35.48
34.50
29.83
Gross Block
22.79
22.87
52.40
49.51
49.31
48.73
49.91
49.66
46.87
40.40
Accumulated Depreciation
13.76
14.40
23.48
21.44
19.57
17.66
16.03
14.18
12.36
10.57
Non Current Assets
150.02
42.86
39.07
38.30
36.75
37.18
40.66
46.36
43.27
41.97
Capital Work in Progress
1.05
5.89
2.25
4.50
1.64
1.21
1.15
1.15
2.98
6.35
Non Current Investment
16.29
4.72
4.33
2.14
2.38
3.75
4.49
4.53
0.60
0.60
Long Term Loans & Adv.
3.66
3.56
3.57
3.59
2.99
1.14
1.14
1.14
1.14
1.14
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.05
4.05
4.05
Current Assets
21.03
76.89
69.84
67.11
50.24
44.90
41.77
36.46
35.88
38.98
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.45
7.02
4.41
7.91
3.16
2.38
2.63
3.70
4.55
3.84
Sundry Debtors
7.82
5.19
6.27
7.52
3.72
2.95
3.90
1.67
1.35
3.67
Cash & Bank
0.73
2.74
1.33
6.66
1.17
0.74
1.76
0.89
0.63
1.32
Other Current Assets
6.04
0.17
0.07
0.12
42.20
38.82
33.48
30.19
29.35
30.15
Short Term Loans & Adv.
5.88
61.77
57.78
44.91
41.58
37.82
33.07
29.64
29.29
30.15
Net Current Assets
-43.11
51.04
48.07
36.60
26.96
28.39
21.66
15.92
3.84
-5.40
Total Assets
171.05
119.75
108.91
105.41
86.99
82.08
82.43
82.82
79.15
80.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
90.45
3.82
3.12
1.70
1.30
-4.43
2.49
6.05
3.98
-15.24
PBT
6.72
8.79
11.58
12.04
5.60
11.10
4.67
5.08
2.54
2.43
Adjustment
-3.70
0.08
-2.37
-1.15
-1.59
-5.72
0.31
1.86
4.09
1.26
Changes in Working Capital
89.72
-2.57
-4.59
-7.81
-0.45
-8.78
-1.90
-0.10
-2.35
-18.08
Cash after chg. in Working capital
92.74
6.30
4.62
3.07
3.56
-3.40
3.08
6.84
4.28
-14.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.85
-1.75
-1.50
-1.38
-2.26
-1.03
-0.59
-0.79
-0.30
-0.85
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-0.45
-0.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-89.55
-2.70
-5.91
1.42
5.26
10.55
3.82
2.49
-0.13
-5.10
Net Fixed Assets
0.28
-1.62
-0.26
-3.23
-0.42
1.16
-0.12
-0.22
-0.26
26.57
Net Investments
-11.57
-0.39
-2.19
0.24
1.37
0.74
0.04
-3.93
0.00
-0.04
Others
-78.26
-0.69
-3.46
4.41
4.31
8.65
3.90
6.64
0.13
-31.63
Cash from Financing Activity
-0.88
-0.67
-2.54
2.84
-6.16
-7.16
-5.49
-8.30
-4.51
21.18
Net Cash Inflow / Outflow
0.02
0.45
-5.33
5.96
0.40
-1.04
0.82
0.24
-0.66
0.84
Opening Cash & Equivalents
-1.79
-2.24
6.66
0.70
0.30
1.34
0.52
0.28
0.94
0.10
Closing Cash & Equivalent
-1.77
-1.79
1.33
6.66
0.70
0.30
1.34
0.52
0.28
0.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
85.91
74.38
69.14
59.35
52.86
50.18
42.62
38.97
32.24
30.64
ROA
3.48%
5.53%
8.41%
8.35%
5.22%
10.48%
4.46%
4.72%
2.15%
3.44%
ROE
5.29%
7.38%
11.74%
12.59%
7.97%
17.28%
8.40%
9.98%
5.10%
7.32%
ROCE
5.87%
10.06%
14.50%
18.35%
10.63%
19.99%
10.71%
12.89%
10.74%
6.84%
Fixed Asset Turnover
1.99
1.39
0.65
0.62
0.45
0.45
0.52
0.65
0.64
0.85
Receivable days
52.26
40.03
75.94
66.87
54.81
56.51
39.60
17.61
32.76
50.17
Inventory Days
54.13
39.94
67.84
65.86
45.54
41.29
44.92
48.12
54.77
43.14
Payable days
51.26
23.81
150.11
246.83
132.05
29.37
57.99
62.21
49.39
36.02
Cash Conversion Cycle
55.13
56.16
-6.32
-114.11
-31.70
68.43
26.53
3.52
38.14
57.29
Total Debt/Equity
0.45
0.07
0.07
0.06
0.12
0.22
0.38
0.58
0.85
0.91
Interest Cover
15.84
20.19
41.63
17.47
5.32
7.20
3.07
2.53
1.59
3.64

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • NTC Industries - Quarterly Results
    14th Aug 2024, 18:55 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.